NEWCASTLE INVESTMENT CORP.

                                  Common Stock

                                 TERMS AGREEMENT


                                                Dated:  January 6, 2005


To:   Newcastle Investment Corp.
      1251 Avenue of the Americas
      New York,  New York 10020

Attention:  Wesley R. Edens

Ladies and Gentlemen:

We understand that Newcastle Investment Corp., a corporation organized and
existing under the laws of Maryland (the "Company"), proposes to issue and sell
3,300,000 shares of common stock, set forth below (the "Underwritten
Securities"). Subject to the terms and conditions set forth or incorporated by
reference herein, the underwriter named below (the "Underwriter") offers to
purchase the number of Underwritten Securities (as such term is defined in the
Underwriting Agreement referred to below) set forth below opposite its name, at
the purchase price set forth below.



                                                         NUMBER
                                                      OF SHARES OF
                                                      UNDERWRITTEN
           UNDERWRITER                                 SECURITIES
           -----------                                ------------
                                                     
Wachovia Capital Markets, LLC                           3,300,000


The Underwritten Securities shall have the following terms:

Title of Securities: Common Stock, $.01 par value per share
Number of Shares:  3,300,000
Public offering price per share: $29.6000
Purchase price per share: $29.2974
Number of Option Securities, if any, that may be purchased by the
Underwriter: 0
Delayed Delivery Contracts:  Not Authorized
Additional co-managers, if any: None
Terms of Lock-up:   As stated in section 3(a)(x) of the Underwriting Agreement,
                    during the period of 14 days from the date of the Prospectus
                    Supplement, the Company will not, directly or indirectly,
                    without the prior written consent of Wachovia Capital
                    Markets, LLC (a) issue, sell, offer or agree to sell, grant
                    any option for the sale of, pledge, make any short sale or
                    maintain any short position, establish or maintain a "put
                    equivalent position" (within the meaning of Rule 16-a-1(h)
                    under the 1934 Act), enter into any swap, derivative
                    transaction or other arrangement that transfers to another,
                    in whole or in part, any of the economic consequences of
                    ownership of the Common Stock (whether any such transaction
                    is to be settled by delivery of Common Stock, other
                    securities, cash or other consideration) or otherwise
                    dispose of, any Common Stock (or any securities convertible
                    into, exercisable for or exchangeable for Common Stock) or
                    interest therein of the Company or of any of its
                    subsidiaries, other than the Company's sale of Shares
                    pursuant to this Agreement and the Company's issuance of
                    Common Stock (i) upon the exercise of presently outstanding
                    options; (ii) in connection with acquisitions by the Company
                    or a subsidiary, and (iii) the grant and exercise of options
                    under, or the issuance and sale of shares pursuant to,
                    employee stock option plans in effect on the date hereof or
                    (b) file a registration statement under the 1933 Act
                    registering shares of Common Stock (or any securities
                    convertible into, exercisable for or exchangeable for Common
                    Stock) or any interest in shares of Common Stock, except for
                    a registration statement on Form S-8 with respect to shares
                    of Common Stock issuable under the Newcastle Investment
                    Corp. Nonqualified Stock Option and Incentive Award Plan, as
                    amended from time to time.

                    At the time the Underwriting Agreement and this Agreement
                    are executed, Wachovia Capital Markets, LLC shall have
                    received a letter agreement from the Manager, Fortress
                    Principal Investment Holdings LLC ("FPIH"), Fortress
                    Principal Investment Holdings II LLC ("FPIH II") and
                    Fortress Investment Holdings LLC ("FIH"), and each director,
                    officer or related party of the Company and the Manager
                    designated by you and listed on Schedule II to the
                    Underwriting Agreement, substantially in the forms attached
                    thereto as Annex III and Annex IV, respectively.
Other terms:  None
Closing date and location:    January 12, 2005, 10:00 a.m.; Sidley Austin Brown
                              & Wood LLP, 787 Seventh Avenue, New York, New York
                              10019

All of the provisions contained in the Underwriting Agreement attached as Annex
A hereto are hereby incorporated by reference in their entirety herein and shall
be deemed to be a part of this Terms Agreement to the same extent as if such
provisions had been set forth in full herein. Terms defined in such document are
used herein as therein defined.

Please accept this offer no later than 7:00 P.M. (New York City time) on January
6, 2005 by signing a copy of this Terms Agreement in the space set forth below
and returning the signed copy to us.

                                                Very truly yours,


                                                WACHOVIA CAPITAL MARKETS, LLC


                                                By: /s/ Mark Waxman
                                                   -----------------------------
                                                   Name:  Mark Waxman
                                                   Title: Director


Accepted:

NEWCASTLE INVESTMENT CORP.



By:    /s/ Kenneth Riis
       ------------------------------
       Name:  Kenneth Riis
       Title: President


FORTRESS INVESTMENT GROUP LLC



By:    /s/ Randal A. Nardone
       ------------------------------
       Name:  Randal A. Nardone
       Title: Chief Operating Officer